Highlights

[MYSCM] YoY Quarter Result on 2009-12-31 [#4]

Stock [MYSCM]: MSCM HOLDINGS BERHAD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     31.48%    YoY -     518.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,604 20,101 13,097 16,400 5,877 6,211 5,277 22.21%
  YoY % -12.42% 53.48% -20.14% 179.05% -5.38% 17.70% -
  Horiz. % 333.60% 380.92% 248.19% 310.78% 111.37% 117.70% 100.00%
PBT 4,185 7,307 3,187 4,605 1,098 1,904 1,628 17.02%
  YoY % -42.73% 129.28% -30.79% 319.40% -42.33% 16.95% -
  Horiz. % 257.06% 448.83% 195.76% 282.86% 67.44% 116.95% 100.00%
Tax 217 -535 -264 -293 -402 -2 38 33.66%
  YoY % 140.56% -102.65% 9.90% 27.11% -20,000.00% -105.26% -
  Horiz. % 571.05% -1,407.89% -694.74% -771.05% -1,057.89% -5.26% 100.00%
NP 4,402 6,772 2,923 4,312 696 1,902 1,666 17.56%
  YoY % -35.00% 131.68% -32.21% 519.54% -63.41% 14.17% -
  Horiz. % 264.23% 406.48% 175.45% 258.82% 41.78% 114.17% 100.00%
NP to SH 4,663 6,747 2,927 4,306 696 1,902 1,666 18.69%
  YoY % -30.89% 130.51% -32.03% 518.68% -63.41% 14.17% -
  Horiz. % 279.89% 404.98% 175.69% 258.46% 41.78% 114.17% 100.00%
Tax Rate -5.19 % 7.32 % 8.28 % 6.36 % 36.61 % 0.11 % -2.33 % 14.27%
  YoY % -170.90% -11.59% 30.19% -82.63% 33,181.82% 104.72% -
  Horiz. % 222.75% -314.16% -355.36% -272.96% -1,571.24% -4.72% 100.00%
Total Cost 13,202 13,329 10,174 12,088 5,181 4,309 3,611 24.09%
  YoY % -0.95% 31.01% -15.83% 133.31% 20.24% 19.33% -
  Horiz. % 365.61% 369.12% 281.75% 334.75% 143.48% 119.33% 100.00%
Net Worth 75,424 68,474 54,965 43,075 30,904 24,966 28,093 17.87%
  YoY % 10.15% 24.58% 27.60% 39.38% 23.79% -11.13% -
  Horiz. % 268.47% 243.74% 195.65% 153.33% 110.01% 88.87% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 75,424 68,474 54,965 43,075 30,904 24,966 28,093 17.87%
  YoY % 10.15% 24.58% 27.60% 39.38% 23.79% -11.13% -
  Horiz. % 268.47% 243.74% 195.65% 153.33% 110.01% 88.87% 100.00%
NOSH 239,899 239,255 239,918 156,014 151,568 100,105 98,333 16.01%
  YoY % 0.27% -0.28% 53.78% 2.93% 51.41% 1.80% -
  Horiz. % 243.97% 243.31% 243.98% 158.66% 154.14% 101.80% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 25.01 % 33.69 % 22.32 % 26.29 % 11.84 % 30.62 % 31.57 % -3.80%
  YoY % -25.76% 50.94% -15.10% 122.04% -61.33% -3.01% -
  Horiz. % 79.22% 106.72% 70.70% 83.28% 37.50% 96.99% 100.00%
ROE 6.18 % 9.85 % 5.33 % 10.00 % 2.25 % 7.62 % 5.93 % 0.69%
  YoY % -37.26% 84.80% -46.70% 344.44% -70.47% 28.50% -
  Horiz. % 104.22% 166.10% 89.88% 168.63% 37.94% 128.50% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.34 8.40 5.46 10.51 3.88 6.20 5.37 5.34%
  YoY % -12.62% 53.85% -48.05% 170.88% -37.42% 15.46% -
  Horiz. % 136.69% 156.42% 101.68% 195.72% 72.25% 115.46% 100.00%
EPS 1.94 2.82 1.22 2.76 0.46 1.90 1.69 2.32%
  YoY % -31.21% 131.15% -55.80% 500.00% -75.79% 12.43% -
  Horiz. % 114.79% 166.86% 72.19% 163.31% 27.22% 112.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3144 0.2862 0.2291 0.2761 0.2039 0.2494 0.2857 1.61%
  YoY % 9.85% 24.92% -17.02% 35.41% -18.24% -12.71% -
  Horiz. % 110.05% 100.18% 80.19% 96.64% 71.37% 87.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,582
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.53 6.31 4.11 5.15 1.84 1.95 1.66 22.19%
  YoY % -12.36% 53.53% -20.19% 179.89% -5.64% 17.47% -
  Horiz. % 333.13% 380.12% 247.59% 310.24% 110.84% 117.47% 100.00%
EPS 1.46 2.12 0.92 1.35 0.22 0.60 0.52 18.76%
  YoY % -31.13% 130.43% -31.85% 513.64% -63.33% 15.38% -
  Horiz. % 280.77% 407.69% 176.92% 259.62% 42.31% 115.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2367 0.2149 0.1725 0.1352 0.0970 0.0784 0.0882 17.87%
  YoY % 10.14% 24.58% 27.59% 39.38% 23.72% -11.11% -
  Horiz. % 268.37% 243.65% 195.58% 153.29% 109.98% 88.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4200 0.4000 0.3400 0.5200 0.3400 0.9100 0.3900 -
P/RPS 5.72 4.76 6.23 4.95 8.77 14.67 7.27 -3.91%
  YoY % 20.17% -23.60% 25.86% -43.56% -40.22% 101.79% -
  Horiz. % 78.68% 65.47% 85.69% 68.09% 120.63% 201.79% 100.00%
P/EPS 21.61 14.18 27.87 18.84 74.04 47.89 23.02 -1.05%
  YoY % 52.40% -49.12% 47.93% -74.55% 54.60% 108.04% -
  Horiz. % 93.87% 61.60% 121.07% 81.84% 321.63% 208.04% 100.00%
EY 4.63 7.05 3.59 5.31 1.35 2.09 4.34 1.08%
  YoY % -34.33% 96.38% -32.39% 293.33% -35.41% -51.84% -
  Horiz. % 106.68% 162.44% 82.72% 122.35% 31.11% 48.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.34 1.40 1.48 1.88 1.67 3.65 1.37 -0.37%
  YoY % -4.29% -5.41% -21.28% 12.57% -54.25% 166.42% -
  Horiz. % 97.81% 102.19% 108.03% 137.23% 121.90% 266.42% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 23/02/10 24/02/09 28/02/08 13/02/07 -
Price 0.4450 0.4300 0.3800 0.3700 0.2800 0.7000 0.3200 -
P/RPS 6.06 5.12 6.96 3.52 7.22 11.28 5.96 0.28%
  YoY % 18.36% -26.44% 97.73% -51.25% -35.99% 89.26% -
  Horiz. % 101.68% 85.91% 116.78% 59.06% 121.14% 189.26% 100.00%
P/EPS 22.89 15.25 31.15 13.41 60.98 36.84 18.89 3.25%
  YoY % 50.10% -51.04% 132.29% -78.01% 65.53% 95.02% -
  Horiz. % 121.18% 80.73% 164.90% 70.99% 322.82% 195.02% 100.00%
EY 4.37 6.56 3.21 7.46 1.64 2.71 5.29 -3.13%
  YoY % -33.38% 104.36% -56.97% 354.88% -39.48% -48.77% -
  Horiz. % 82.61% 124.01% 60.68% 141.02% 31.00% 51.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.42 1.50 1.66 1.34 1.37 2.81 1.12 4.03%
  YoY % -5.33% -9.64% 23.88% -2.19% -51.25% 150.89% -
  Horiz. % 126.79% 133.93% 148.21% 119.64% 122.32% 250.89% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers